1973 N Fm 2038BryanTX77808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Bryan at 1973 N Fm 2038, Bryan, TX, 77808 uses $221,088 cash to close to unlock $2,537/yr annual cash flow and $211/mo monthly cash flow. Total monthly income runs $4,990/mo, and a $3,289/mo payment keeps the spread at $211/mo. Purchase price stands at $672,000, and rental yield measures 8.91% with $4,990/mo rent. Return on cash invested shows 21.21% in year one, and 5% annual appreciation builds toward $185,661 over five years. Five-year ROI reaches 111% and total cumulative return in cash records $245,409. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,990/mo property income covering a $3,289/mo payment rather than investor’s personal income.
Single Family
Built in 2015
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77808, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,716 (100%) |
| Owner Occupied HU | 5,335 (79.4%) |
| Renter Occupied HU | 925 (13.8%) |
| Vacant Housing Units | 456 ( 6.8%) |
| Median Home Value | $406,616 |
| Average Home Value | $473,060 |
Housing Distribution
Address Breakdown
Residential
6,566
Single Family
6,566
Multi-Family
0
Businesses
382
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices